DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$969.42
Today's Fair Value
$1085.44 +11.97%
Margin of Safety
+10.69%
Projected Value (5Y)
$1748.11 +80.33%
Dividends Paid (5Y)
$32.32
DCF Inputs
Scenario
%
Regression: 30.9% | CAGR (5y): 14.45%
%
Regression: -0.4% | CAGR (5y): -1.16%
%
Regression: 0% | CAGR (5y): 40.15%
Capped at 30.00x (Historical 5y: 25.04x)
%